NTR.TO
Nutrien Ltd
Price:  
79.66 
CAD
Volume:  
284,763.00
Canada | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTR.TO Intrinsic Value

41.40 %
Upside

What is the intrinsic value of NTR.TO?

As of 2025-06-30, the Intrinsic Value of Nutrien Ltd (NTR.TO) is 112.63 CAD. This NTR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.66 CAD, the upside of Nutrien Ltd is 41.40%.

The range of the Intrinsic Value is 74.38 - 199.00 CAD

Is NTR.TO undervalued or overvalued?

Based on its market price of 79.66 CAD and our intrinsic valuation, Nutrien Ltd (NTR.TO) is undervalued by 41.40%.

79.66 CAD
Stock Price
112.63 CAD
Intrinsic Value
Intrinsic Value Details

NTR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.38 - 199.00 112.63 41.4%
DCF (Growth 10y) 102.77 - 245.01 146.71 84.2%
DCF (EBITDA 5y) 379.81 - 566.83 470.21 490.3%
DCF (EBITDA 10y) 388.61 - 611.97 493.30 519.3%
Fair Value 36.89 - 36.89 36.89 -53.69%
P/E 32.23 - 48.33 40.31 -49.4%
EV/EBITDA 385.30 - 612.23 492.55 518.3%
EPV 141.35 - 191.07 166.21 108.6%
DDM - Stable 12.62 - 34.58 23.60 -70.4%
DDM - Multi 71.43 - 131.75 90.85 14.0%

NTR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 38,918.69
Beta 0.90
Outstanding shares (mil) 488.56
Enterprise Value (mil) 57,905.16
Market risk premium 5.10%
Cost of Equity 8.01%
Cost of Debt 5.04%
WACC 6.67%